15.
401 Recitation
3: Common Stocks
Learning Objectives
Review of Concepts
o Discounted cash flow (DCF)
o PVGO
Examplles
o Flancrest Enterprises
o ComppuGlobalHypyperMeggaNet
o Globex Corporation
2010 / Yichuan Liu 2
Review: DCF
The stock price today = sum of all expected future
dividends discounted at the appropriate risk‐
adjusted rate.
Constant dividend:
D
P00
r
Growing dividend (r > g):
D1
P0
rg
2010 / Yichuan Liu 3
Review: DCF
Components of DCF:
o D: dividend forecast based on historical data and future
prediction
o r: th
the di
discountt ratte = rf (risk‐free
(i kf ratte d
due to time
ti vallue off
money) + π (risk premium due to risk of dividend stream).
o g: growth rate based on…
• return on equity (ROE): earnings / book value of equity
• plowback ratio (b): retained earnings / total earnings
• g = ROE x b.
b.
• Note: g must be the long‐run growth rate.
2010 / Yichuan Liu 4
Review: PVGO
We can separate the value of a firm into its ongoing
ongoing
value and value of growth opportunities:
EPS1
P0 V0
PVGO PVGO
r
PVGO can be solved from the above equation,
where
h P0 is
i dderived
i d from
f DCF.
DCF
Conversely, we can find the implied rate of return on
a stock given market data:
D 1 D0 1 g
r g g
P0 P0
2010 / Yichuan Liu 5
Example 1: Flancrest Enterprises
Flancrest Enterprises recently paid a dividend of $1
per share. Its dividend is expected to grow at 20%
for years 1‐5. Afterwards, the growth rate will slow
down to 5%. If the cost of capital for Flancrest
Enterprises is 15%, what is the price of its stock
t d ?
today?
D= 1.2 1.22 …… 1.25 1.25x1.05 1.25x1.052 … …
0 1 2 …… 5 6 7 … … periods
What is the ex‐dividend price of the stock at time 1?
What is the rate of return of the stock in Year 1?
2010 / Yichuan Liu 6
Example 1: Flancrest Enterprises
Time 0:
D= 1.2 1.22 …… 1.25 1.25x1.05 1.25x1.052 … …
0 1 2 …… 5 6 7 … … periods
PV of Year 1‐5:
1.2
1.2
1.2
2
5.6912
5
15 1.15
1.15
1 1 15
2
1.15
15
5
1.25 1.05 1
PV of Year 6‐∞: 12.9899
0.15 0.05 1 15
1.15
5
Price: 5.6912 12.9899 $18.68
2010 / Yichuan Liu 7
Example 1: Flancrest Enterprises
Time 1:
D= 1.22 …… 1.25 1.25x1.05 1.25x1.052 … …
0 1 2 …… 5 6 7 … … periods
PV of Year 2‐5: 1.222 1.223 1.225 5.3449
1.15 1.152 1.154
25 1
1.2 1.05
05 1
PV of Year 6‐∞: 14.9384
0.15 0.05 1.154
Price:
P i 3449 14
5.3449 9384 $20.28
14.9384 $20 28
Return: $20.28 $1.2
1 15.00%
$18 68
$18.68
2010 / Yichuan Liu 8
Example 2: CompuGlobalHyperMegaNet
CompuGlobalHyperMegaNet (CGHMN) has an EPS
EPS
of $2 last year. It has a payout ratio of 25% and ROE
of 10%. If investors expect a return of 10% from the
firm,
o What is CGHMN’s stock price?
o What is CGHMN
CGHMN’ss PVGO?
o What is CGHMN’s P/E ratio?
How would the answers change if
o ROE = 12%?
o ROE = 9%
2010 / Yichuan Liu 9
Example 2: CompuGlobalHyperMegaNet
(ROE = 10%)
o g ROE b 0.1 1 0.25 0.075
D1 D0 1 g 2 0.25 1 0.075
P0 $21.50
$21 50
rg rg 0.10 0.075
o EPS1 2 1
1.075
075
PVGO P0 21.5 $0.00
r 0.10
o P0 21 5
21.5
PE 0 10
EPS1 2 1.075
2010 / Yichuan Liu 10
Example 2: CompuGlobalHyperMegaNet
(ROE = 12%)
o g ROE b 0.12 1 0.25 0.09
D1 D0 1 g 2 0.25 1 0.09
P0 $54.50
$54 50
rg rg 0.10 0.09
o EPS1 2 1
1.09
09
PVGO P0 54.5 $32.70
r 0.10
o P0 54.50
54 50
PE 0 25
EPS1 2 1.09
2010 / Yichuan Liu 11
Example 2: CompuGlobalHyperMegaNet
(ROE = 9%)
o g ROE b 0.09 1 0.25 0.0675
. 1 0.0675
2 0.25 . 7
P0 $16.42
16 42
0.10 0.0675
o EPS1 2 1
1.0675
0675
PVGO P0 16.42 $4.93
r 0.10
o P0 16.42
16 42
PE 0 7.69
EPS1 2 1.0675
2010 / Yichuan Liu 12
Example 3: Globex Corporation
The dividend yield for shares of the Union Pacific
Railroad is 1.9%. Security analysts are forecasting
rapid growth in Globex’s earnings per share (EPS),
about 12.7% per year for the next three years. Does
that imply an expected rate of return of 1.9 + 12.7 =
14.6%?
6%? EExplain.
l i
2010 / Yichuan Liu 13
Example 3: Globex Corporation
Answer:
No.
o EPS is only growing at 12.7% for the next three years, not
fforever. The
h expectedd rate off return can only
l increase b
by
less than that amount.
o There mayy be a cost to the rappid growth (e.g.
g part of the
current earnings may be retained), so the rate of return is
lowered further.
2010 / Yichuan Liu 14
MIT OpenCourseWare
http://ocw.mit.edu
15.401 Finance Theory I
Fall 2008
For information about citing these materials or our Terms of Use, visit: http://ocw.mit.edu/terms.